close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar0Point00
Implied share price

Sell Overvalued by 221.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
F
Ford Motor Company
TM
Toyota Motor Corporation (ADR)
Change
HMC
HONDA MOTOR CO., LTD. (ADR)
Change
GM
General Motors Corporation
Change
TSLA
Tesla Motors Inc
Change
3.75 10.27 2.94 4.17 6.58 -108.88
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $1306.58 $0.00 $7.06 $0.00
Market Cap 47,678 201,678 52,625 49,434 30,514
Net Debt 118,582 12,810,302 4,803,321 39,710 1,499
Enterprise Value (EV) 166,260 13,173,152 4,855,551 89,144 32,014
Revenue 149,558 28,403,118 14,601,151 152,356 4,046
EBITDA 16,188 4,479,808 1,164,090 13,545 -294
Percent 10.8 % 15.8 % 8.0 % 8.9 % -7.3 %
EBIT 8,195 2,853,971 503,376 5,528 -716
Percent 5.5 % 10.0 % 3.4 % 3.6 % -17.7 %
Balance Sheet          
Total Assets 224,925 47,427,597 18,229,294 194,338 8,067
Total Liabilities 196,283 30,200,883 11,467,861 154,467 6,984
Shareholders Equity 28,642 17,226,714 6,761,433 39,871 1,083.704

Price history

Comments

No comments yet. Login to comment.